29.20
Revenue₹M
180.4
188.1
197.3
202.0
206.1
214.8
222.2
226.7
238.7
245.2
32.10
3.54%
3.68%
89
9.45
Revenue growth%
18.52
16.95
14.99
13.37
11.32
13.89
15.88
18.70
15.99
18.99
11.71
15.99
15.94
24
7.41
Gross margin%
24.85
26.51
23.62
26.27
27.33
29.06
30.61
33.33
33.64
35.62
26.16
33.33
28.20
19
4.89
Operating margin%
20.31
17.40
15.52
15.71
16.68
19.27
20.60
22.67
24.95
24.75
20.33
22.67
19.79
42
6.68
Net margin%
5.68
4.37
1.57
0.40
2.21
1.78
0.40
1.75
3.90
1.12
3.79
1.75
1.77
27
12.22
P/E ratio (avg)x
34.23
39.33
38.31
41.79
38.22
40.98
47.03
52.96
48.37
47.77
7.685
47.77
41.38
5
33.00
EV/EBITx
10.90
10.87
11.59
12.72
13.11
12.84
11.14
11.04
11.42
9.877
14.95
11.14
11.28
88
19.03
FCF yield (avg)%
20.22
18.22
18.61
17.05
16.19
17.24
14.26
15.71
16.23
15.87
7.22
15.87
16.64
87
29.28
FCF margin%
3.35
3.88
6.33
8.55
5.85
7.57
9.44
11.98
10.88
11.07
11.03
10.88
8.06
76
1.143
FCF / Net incomex
1.717
1.855
1.905
1.933
1.913
1.693
1.690
1.792
1.621
1.434
0.584
1.690
1.755
93
11.63
ROIC%
28.92
28.79
31.71
30.47
33.34
32.19
29.27
30.57
31.91
32.40
6.33
31.91
31.14
9
24.78
Return on equity%
8.26
5.38
7.51
10.06
7.67
4.74
7.59
7.25
8.33
11.26
29.30
7.59
7.63
71
23.56
Return on assets%
32.55
34.91
36.71
35.87
33.78
31.53
30.73
29.52
27.80
28.92
29.14
29.52
32.04
91
0.03
EPS₹
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.05%)
(1.10%)
—
14.94
EPS growth%
0.50
1.70
4.43
3.56
4.78
5.36
2.93
0.40
2.18
4.15
13.96
2.93
3.25
67
0.02
Bookvalue per sh₹
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
0.03
(7.82%)
(5.32%)
—
0.01
FCF per share₹
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(4.32%)
0.50%
—
0.02
Dividend per sh₹
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.01
(1.85%)
(0.24%)
—
16.34
Div yield (avg)%
14.86
16.47
15.05
17.98
19.72
18.14
18.47
16.15
14.28
16.54
24.50
16.54
16.50
84
6.78
Payout ratio%
19.69
20.16
17.41
18.53
17.69
19.78
20.85
21.41
22.65
24.81
29.96
21.41
19.97
62
2.464
Shares (diluted)B
4.643
4.794
5.372
6.089
7.344
8.598
9.723
10.78
11.56
13.42
2.400
12.81%
11.95%
74
23.55
Buyback yield%
22.22
22.80
20.23
17.75
16.66
14.74
14.39
15.18
15.82
14.30
26.04
14.74
16.24
22
0.881
D/E ratiox
0.099
0.109
0.098
0.108
0.106
0.110
0.110
0.109
0.101
0.096
1.304
0.109
0.107
11
60.20
Enterprise value₹M
319.8
361.2
372.7
368.3
362.5
340.4
383.7
411.0
396.6
385.3
294.4
1.22%
3.00%
84
273.0
LT debt₹M
50.08
59.32
65.51
75.57
87.20
103.5
102.5
101.3
107.1
105.7
97.71
3.92%
7.62%
76
Revenue
₹245.2M
3.68%
1.00×
Cost of revenue
₹125.1M
3.59%
0.99×
Operating expenses
₹52.42M
3.84%
1.01×
Spread over hurdle
(3.47%)